F-Secure
1.99 EUR -0.5%2,288 investors are following this company
F-Secure is a technology company. The company's specialist expertise is found in the area of cyber security. The range mainly includes various programs for security and privacy products, which are also used to manage risks online. Customers are found in a number of sectors and the largest operations are conducted in the Nordic market. The company was created via a spin-off from WithSecure.
P/E (24e)
11.98
EV/EBIT (adj.) (24e)
10.62
EV/S (24e)
3.49
Dividend yield-% (24e)
3.52 %
Target price
2.30 EUR
Recommendation
Accumulate
Updated
28.4.2024
NASDAQ Helsinki
FSECURE
Daily low / high price
1.966 / 2.025
EUR
Market cap
347.6M EUR
Turnover
196.33K EUR
Volume
99K
Business risk
Valuation risk
Current
Previous
Analyst
Atte Riikola
Analyst
Roni Peuranheimo
Analyst
Latest videos
Financial calendar
Interim report
17.07.2024
Interim report
23.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Risto Siilasmaa | 34.4 % | 34.4 % |
Nordea Nordic Small Cap Fund | 6.6 % | 6.6 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Antero Norkio | 02.05.2024 | 1,891EUR |
Richard Larcombe | 02.05.2024 | 1,787EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 100.1 | 106.3 | 111.0 | 130.4 | 147.5 | 151.9 | 156.0 | 160.3 |
growth-% | 5.5 % | 6.1 % | 4.5 % | 17.4 % | 13.1 % | 3.0 % | 2.7 % | 2.7 % |
EBITDA | 46.7 | 45.0 | 40.7 | 37.7 | 53.7 | 57.7 | 61.5 | 64.4 |
EBIT (adj.) | 44.7 | 45.9 | 42.5 | 42.1 | 48.5 | 51.4 | 54.0 | 55.8 |
EBIT | 44.7 | 43.5 | 38.8 | 29.5 | 40.8 | 43.4 | 46.0 | 47.8 |
Profit before taxes | 43.7 | 43.6 | 38.6 | 27.7 | 29.5 | 33.4 | 37.5 | 41.0 |
Net income | 34.2 | 34.4 | 30.2 | 22.4 | 22.8 | 25.7 | 28.8 | 32.0 |
EPS (adj.) | 0.20 | 0.21 | 0.19 | 0.19 | 0.17 | 0.18 | 0.20 | 0.22 |
growth-% | 19.2 % | 6.3 % | -7.0 % | -2.3 % | -12.1 % | 10.7 % | 9.7 % | 9.0 % |
Dividend | 0.00 | 0.00 | 0.07 | 0.07 | 0.07 | 0.08 | 0.09 | 0.10 |
Dividend ratio | 40.5 % | 54.7 % | 53.6 % | 54.3 % | 54.5 % | 54.6 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 46.7 % | 42.4 % | 36.7 % | 28.9 % | 36.4 % | 38.0 % | 39.4 % | 40.2 % |
EBIT-% (adj.) | 44.6 % | 43.2 % | 38.3 % | 32.3 % | 32.9 % | 33.8 % | 34.6 % | 34.8 % |
EBIT-% | 44.6 % | 40.9 % | 34.9 % | 22.6 % | 27.6 % | 28.6 % | 29.5 % | 29.8 % |
ROE | 619.7 % | 370.0 % | 175.6 % | 77.3 % | 59.4 % | 51.0 % | 44.7 % | 39.9 % |
ROI | 774.1 % | 455.5 % | 184.9 % | 22.5 % | 17.9 % | 19.5 % | 21.0 % | 22.1 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 2.83 | 2.04 | 1.99 | 1.99 | 1.99 | 1.99 | ||
Shares | 174.6 | 174.6 | 174.5 | 174.7 | 174.7 | 174.7 | 174.7 | 174.7 |
Market cap | 493.9 | 355.5 | 347.6 | 347.6 | 347.6 | 347.6 | ||
Enterprise value | 478.3 | 536.5 | 515.2 | 498.4 | 479.2 | 457.8 | ||
EV/S | - | - | 4.3 | 4.1 | 3.5 | 3.3 | 3.1 | 2.9 |
EV/EBITDA | - | - | 11.7 | 14.2 | 9.6 | 8.6 | 7.8 | 7.1 |
EV/EBIT (adj.) | - | - | 11.2 | 12.7 | 10.6 | 9.7 | 8.9 | 8.2 |
EV/EBIT | - | - | 12.3 | 18.2 | 12.6 | 11.5 | 10.4 | 9.6 |
P/E (adj.) | - | - | 14.6 | 10.8 | 12.0 | 10.8 | 9.9 | 9.0 |
P/E | - | - | 16.4 | 15.9 | 15.2 | 13.5 | 12.0 | 10.9 |
P/B | - | - | 19.9 | 10.7 | 8.0 | 6.1 | 4.8 | 3.9 |
P/S | - | - | 4.4 | 2.7 | 2.4 | 2.3 | 2.2 | 2.2 |
Dividend yield | 2.5 % | 3.4 % | 3.5 % | 4.0 % | 4.5 % | 5.0 % | ||
Equity ratio | 24.5 % | 24.5 % | 39.6 % | 12.0 % | 16.1 % | 21.4 % | 27.1 % | 33.6 % |
Gearing ratio | 2.8 % | 2.6 % | -63.0 % | 547.3 % | 383.9 % | 263.9 % | 182.7 % | 124.7 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 30.5 | 35.1 | 36.9 | 130.4 | 36.4 | 36.7 | 36.8 | 37.5 | 147.5 |
EBITDA | 5.6 | 12.8 | 10.1 | 37.7 | 13.1 | 13.1 | 14.1 | 13.3 | 53.7 |
EBIT | 4.1 | 10.0 | 7.1 | 29.5 | 10.0 | 9.9 | 10.9 | 10.0 | 40.8 |
Profit before taxes | 8.5 | 7.2 | 3.6 | 27.7 | 7.1 | 6.9 | 8.2 | 7.3 | 29.5 |
Net income | 7.0 | 5.4 | 3.2 | 22.4 | 5.5 | 5.3 | 6.3 | 5.6 | 22.8 |
ShowingAll content types
F-Secure Corporation: Managers' Transactions – Kestilä
F-Secure Corporation: Managers' Transactions – Siilasmaa
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools